{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["M&A","Measures","LEI High Avoided Costs Res","LEI High Avoided Costs Com","AESC 2016 Avoided Costs Com","AESC 2016 Avoided Costs Res"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"M&A","index":0,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Avoided Cost Data Set",null,"Options"]
["LEI High",null,"LEI High","AESC 2016"]
[]
["Net or Gross"]
["Net",null,"Net","Gross"]
[]
["Include Incentives to Freeriders as Cost"]
["Yes",null,"Yes","No"]

{"sheet":"Measures","index":1,"n_rows":6,"n_cols":88,"rows_kept":6,"cut":false,"hidden":false,"merged":[[1,84,1,85],[1,28,1,42],[1,43,1,54],[1,55,1,68],[1,5,1,27],[1,70,1,83]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG<row>","AH<row>"]
[null,null,null,null,null,"Formula per Efficiency Maine TRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factors per Efficiency Maine TRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters (user inputs through defined lists with values defined by TRM)",null,null,null,null,null,null,null,null,null,null,null,"Calculated Savings per TRM formulas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Benefits and Costs (adjusted gross)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Measure Screening: >1 is cost effective",null,"Incentive - Program defined","NTG"]
["Program Name","Measure Name","Measure Code","Pricing Effective Date","Pricing Effective End Date","Measure Cost Method","Measure Cost","Measure Cost Cap","Incentive Method","Incentive","Incentive Cap","Savings Effective Date","Savings Effective End Date","Savings Method","kWh","kWh Min","kWh Max","kW","kW Min","kW Max","Winter kW","Summer kW","Therms","Propane","Heating Oil","Kerosene","Wood","Water","Factor Effective Date","Factor Effective End Date",null,"Useful Life","Winter CF","Summer CF","EPF Winter Peak","EPF Winter Off Peak","EPF Summer Peak","EPF Summer Off Peak","ISR","RRe","RRd","FR","SO","Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","Name","Value","kWh",null,null,"kW",null,null,"Winter kW","Summer kW","Therms","Propane","Heating Oil","Kerosene","Wood","Water","Customer Type (Res/Com)","Electric Energy Benefit","Electric Demand Benefit","NG Benefit","Oil Benefit","Kerosene Benefit","Propane Benefit","Wood Benefit","Water Benefit","Total Energy & Water Benefits","Total Fuel Costs","Non-energy Benefits","Measure Cost","Discounted Future O&M (decreased future O&M entered as a negative value)","Discounted future replacement costs (decreased future replacement cost entered as a negative value)","Benefit / Cost Ratio","Include (1 - yes, 0 - no)","Incentive Per Unit","NTG = 1 if Gross,  NTG = 1-FR+SO if Net"]
[null,"Reference Calcs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O4","v":0},null,null,{"$f":"R4","v":0},null,null,{"$f":"U4","v":0},0,0,0,0,0,0,0,"Res",{"$f":"Benefits(BD4,BJ4,BK4,BL4,BM4,BN4,BO4,BP4,BQ4,AF4,AI4,AJ4,AK4,AL4,AM4,AN4,AO4,AP4,AQ4,BR4)","v":0},0,0,0,0,0,0,0,{"$f":"(--(BS4>0))*BS4+(--(BT4>0))*BT4+(--(BU4>0))*BU4+(--(BV4>0))*BV4+(--(BW4>0))*BW4+(--(BX4>0))*BX4+(--(BY4>0))*BY4+(--(BZ4>0))*BZ4","v":0},{"$f":"(--(BS4<0))*-BS4+(--(BT4<0))*-BT4+(--(BU4<0))*-BU4+(--(BV4<0))*-BV4+(--(BW4<0))*-BW4+(--(BX4<0))*-BX4+(--(BY4<0))*-BY4+(--(BZ4<0))*-BZ4","v":0},null,0,null,null,{"$f":"((--(BS4>0))*BS4+(--(BT4>0))*BT4+(--(BU4>0))*BU4+(--(BV4>0))*BV4+(--(BW4>0))*BW4+(--(BX4>0))*BX4+(--(BY4>0))*BY4+(--(BZ4>0))*BZ4+CC4)*CJ4/(((--(BS4<0))*-BS4+(--(BT4<0))*-BT4+(--(BU4<0))*-BU4+(--(BV4<0))*-BV4+(--(BW4<0))*-BW4+(--(BX4<0))*-BX4+(--(BY4<0))*-BY4+(--(BZ4<0))*-BZ4+CD4+CE4+CF4)*CJ4+IF(FRIncentives=\"Yes\",CI4*(1-CJ4),0))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(NetOrGross=\"Net\",(1-AP4+AQ4),1)","v":1}]
["C&I Lighting (Interior & exterior) Solutions","S21 Recessed/Surface/Pendant-Mounted LED Downlight","S21","2017-07-01","2018-06-30","Calculated","if(Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year})=0,0,{Measure:Quantity}*15.00))",0,"Calculated","if(Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year})=0,0,{Measure:Quantity}*10.00))",0,"2017-07-01","2018-06-30","Calculated","Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*1.144",null,null,"Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))))*1.06",null,null,"Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Factor:WinterCF}))","if({Measure:Quantity}=0,0,Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Factor:SummerCF}))*1.06","if({Measure:Quantity}=0,0,-1*Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*0.10*10","if({Measure:Quantity}=0,0,-1*Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*0.07","if({Measure:Quantity}=0,0,-1*Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*0.76","if({Measure:Quantity}=0,0,-1*Max(0.0,(({Space Type}*{Area Sq. Ft}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*0.07","0",null,"2016-10-01","2018-06-30",null,15,0.63,0.76,0.5,0.19,0.23,0.09,1,0.99,1.01,0.26,1.6E-2,"Installed Fixture Description",12,null,null,"Space Type",0.5,"Weekly Hrs of Operation",40,"Weeks per Year",52,"Area Sq. Ft",48,{"$f":"MAX(0,((AW5*BC5/1000)-(1*AS5/1000))*AY5*BA5)*1.144","v":28.55424},null,null,{"$f":"MAX(0,((AW5*BC5/1000)-(1*AS5/1000)))*1.06","v":1.272E-2},null,null,{"$f":"MAX(0,((AW5*BC5/1000)-(1*AS5/1000))*AG5)","v":7.5599999999999999E-3},{"$f":"IF(1=0,0,MAX(0,((AW5*BC5/1000)-(1*AS5/1000))*AH5))*1.06","v":9.6672000000000008E-3},{"$f":"IF(1=0,0,-1*MAX(0,((AW5*BC5/1000)-(1*AS5/1000))*AY5*BA5))*0.00159*0.1*10","v":-3.9686400000000011E-2},{"$f":"IF(1=0,0,-1*MAX(0,((AW5*BC5/1000)-(1*AS5/1000))*AY5*BA5))*0.00159*0.07","v":-2.7780480000000004E-3},{"$f":"IF(1=0,0,-1*MAX(0,((AW5*BC5/1000)-(1*AS5/1000))*AY5*BA5))*0.00159*0.76","v":-3.0161664000000005E-2},{"$f":"IF(1=0,0,-1*MAX(0,((AW5*BC5/1000)-(1*AS5/1000))*AY5*BA5))*0.00159*0.07","v":-2.7780480000000004E-3},null,null,"Com",{"$f":"Benefits(BD5,BJ5,BK5,BL5,BM5,BN5,BO5,BP5,BQ5,AF5,AI5,AJ5,AK5,AL5,AM5,AN5,AO5,AP5,AQ5,BR5)","v":13.392209460009029},21.684505958613713,-0.25623209164568761,-3.9525449904677195,-0.52665145746066711,-0.44889350336079764,0,0,{"$f":"(--(BS5>0))*BS5+(--(BT5>0))*BT5+(--(BU5>0))*BU5+(--(BV5>0))*BV5+(--(BW5>0))*BW5+(--(BX5>0))*BX5+(--(BY5>0))*BY5+(--(BZ5>0))*BZ5","v":35.07671541862274},{"$f":"(--(BS5<0))*-BS5+(--(BT5<0))*-BT5+(--(BU5<0))*-BU5+(--(BV5<0))*-BV5+(--(BW5<0))*-BW5+(--(BX5<0))*-BX5+(--(BY5<0))*-BY5+(--(BZ5<0))*-BZ5","v":5.1843220429348715},null,15,null,null,{"$f":"((--(BS5>0))*BS5+(--(BT5>0))*BT5+(--(BU5>0))*BU5+(--(BV5>0))*BV5+(--(BW5>0))*BW5+(--(BX5>0))*BX5+(--(BY5>0))*BY5+(--(BZ5>0))*BZ5+CC5)*CJ5/(((--(BS5<0))*-BS5+(--(BT5<0))*-BT5+(--(BU5<0))*-BU5+(--(BV5<0))*-BV5+(--(BW5<0))*-BW5+(--(BX5<0))*-BX5+(--(BY5<0))*-BY5+(--(BZ5<0))*-BZ5+CD5+CE5+CF5)*CJ5+IF(FRIncentives=\"Yes\",CI5*(1-CJ5),0))","v":1.4982471477961743},null,10,{"$f":"IF(NetOrGross=\"Net\",(1-AP5+AQ5),1)","v":0.75600000000000001}]
["C&I Lighting (Interior & exterior) Solutions","S52 LED Retrofit Kits for Interior Luminaires","S52.","2017-07-01","2018-06-30","Calculated","{Measure:Quantity}*if({Installed Fixture Description}=26,152,if({Installed Fixture Description}=49,152,if({Installed Fixture Description}=28,157,if({Installed Fixture Description}=46,161,if({Installed Fixture Description}=36,145,if({Installed Fixture Description}=53,150,if({Installed Fixture Description}=26.001,117,if({Installed Fixture Description}=49.001,152,if({Installed Fixture Description}=28.001,116,if({Installed Fixture Description}=46.001,144,if({Installed Fixture Description}=36.001,100,174)))))))))))",0,"Calculated","{Measure:Quantity}*if({Installed Fixture Description}=26,65,if({Installed Fixture Description}=49,65,if({Installed Fixture Description}=28,65,if({Installed Fixture Description}=46,65,if({Installed Fixture Description}=36,65,if({Installed Fixture Description}=53,65,if({Installed Fixture Description}=26.0001,50,if({Installed Fixture Description}=49.0001,50,if({Installed Fixture Description}=28.0001,50,if({Installed Fixture Description}=46.0001,50,if({Installed Fixture Description}=36.0001,50,50)))))))))))",0,"2017-07-01","2018-06-30","Calculated","if({Measure:Quantity}=0,0,Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*1.144",null,null,"Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))))*1.06",null,null,"Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Factor:WinterCF}))","Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Factor:SummerCF}))*1.06","if({Measure:Quantity}=0,0,-1.0*Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*10*0.10","if({Measure:Quantity}=0,0,-1.0*Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*0.07","if({Measure:Quantity}=0,0,-1.0*Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*0.76","if({Measure:Quantity}=0,0,-1.0*Max(0.0,(({Existing Quantity}*{Existing Fixture Description}/1000)-({Measure:Quantity}*{Installed Fixture Description}/1000))*{Weekly Hrs of Operation}*{Weeks Per Year}))*0.00159*0.07","0",null,"2016-10-01","2018-06-30",null,13,0.63,0.76,0.5,0.19,0.23,0.09,1,0.99,1.01,0.26,1.6E-2,"Installed Fixture Description",22,"Existing Fixture Description",80,"Existing Quantity",1,"Weekly Hrs of Operation",70,"Weeks per Year",52,null,null,{"$f":"IF(1=0,0,MAX(0,((AU6*AW6/1000)-(1*AS6/1000))*AY6*BA6))*1.144","v":241.52128000000002},null,null,{"$f":"MAX(0,((BC6*AS6/1000)-(1*AS6/1000)))*1.06","v":0},null,null,{"$f":"MAX(0,((AW6*AU6/1000)-(1*AS6/1000))*AG6)","v":3.6540000000000003E-2},{"$f":"MAX(0,((AW6*AU6/1000)-(1*AS6/1000))*AH6)*1.06","v":4.6724800000000004E-2},{"$f":"IF(1=0,0,-1*MAX(0,((AW6*AU6/1000)-(1*AS6/1000))*AY6*BA6))*0.00159*10*0.1","v":-0.33568080000000006},{"$f":"IF(1=0,0,-1*MAX(0,((AW6*AU6/1000)-(1*AS6/1000))*AY6*BA6))*0.00159*0.07","v":-2.3497656000000006E-2},{"$f":"IF(1=0,0,-1*MAX(0,((AW6*AU6/1000)-(1*AS6/1000))*AY6*BA6))*0.00159*0.76","v":-0.25511740800000005},{"$f":"IF(1=0,0,-1*MAX(0,((AW6*AU6/1000)-(1*AS6/1000))*AY6*BA6))*0.00159*0.07","v":-2.3497656000000006E-2},null,null,"Com",{"$f":"Benefits(BD6,BJ6,BK6,BL6,BM6,BN6,BO6,BP6,BQ6,AF6,AI6,AJ6,AK6,AL6,AM6,AN6,AO6,AP6,AQ6,BR6)","v":102.42311777485763},94.10035435133814,-1.9712150712095919,-30.112495509641125,-4.0298764885124836,-3.4502682726858245,0,0,196.52347212619577,39.563855342049031,null,{"$f":"IF(AS6=26,152,IF(AS6=49,152,IF(AS6=28,157,IF(AS6=46,161,IF(AS6=36,145,IF(AS6=53,150,IF(AS6=26.001,117,IF(AS6=49.001,152,IF(AS6=28.001,116,IF(AS6=46.001,144,IF(AS6=36.001,100,174)))))))))))","v":174},null,null,{"$f":"((--(BS6>0))*BS6+(--(BT6>0))*BT6+(--(BU6>0))*BU6+(--(BV6>0))*BV6+(--(BW6>0))*BW6+(--(BX6>0))*BX6+(--(BY6>0))*BY6+(--(BZ6>0))*BZ6+CC6)*CJ6/(((--(BS6<0))*-BS6+(--(BT6<0))*-BT6+(--(BU6<0))*-BU6+(--(BV6<0))*-BV6+(--(BW6<0))*-BW6+(--(BX6<0))*-BX6+(--(BY6<0))*-BY6+(--(BZ6<0))*-BZ6+CD6+CE6+CF6)*CJ6+IF(FRIncentives=\"Yes\",CI6*(1-CJ6),0))","v":0.75015671940693451},null,150,{"$f":"IF(NetOrGross=\"Net\",(1-AP6+AQ6),1)","v":0.75600000000000001}]

{"sheet":"LEI High Avoided Costs Res","index":2,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasResidential","HeatingOilResidential","KeroseneResidential","PropaneResidential","WoodSeasoned","WaterResidential",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,4.2700269687714468E-2,3.8786727606071741E-2,3.6127596301283385E-2,3.0132596301283388E-2,223.12,6.07,12.4,20.298326649854882,18.382992653999999,18.747890056063003,5.7000000000000002E-3,null,6.5,8]
["2019-01-01",2,4.2068694856358266E-2,3.8689694856358266E-2,3.7599694856358265E-2,3.1059694856358268E-2,231.15600000000001,7.17,12.56,20.72001206158172,18.574442813999998,19.137366088923919,5.7999999999999996E-3]
["2020-01-01",3,4.3016851388900219E-2,3.920185138890022E-2,3.9637851388900219E-2,3.1244851388900222E-2,211.40419686429237,7.38,12.83,21.12091596542194,18.703038707250002,19.507647957074688,6.0000000000000001E-3]
["2021-01-01",4,4.3711288016081019E-2,4.0114288016081023E-2,4.0986288016081028E-2,3.2920288016081024E-2,196.01021302414375,7.58,13.22,21.529851980531973,18.917018628749997,19.885348423891362,6.1000000000000004E-3]
["2022-01-01",5,4.5840307871260734E-2,4.1698307871260734E-2,4.2788307871260728E-2,3.4068307871260729E-2,198.13743633124221,7.75,13.59,21.955345787592723,19.086114807000001,20.278341957393671,6.1999999999999998E-3]
["2023-01-01",6,4.6339388000000002E-2,4.2415388000000005E-2,4.5140388000000004E-2,3.5548388000000007E-2,209.92705790624086,7.9,14.06,22.342123631702666,19.211857235249997,20.635576749333829,6.3E-3]
["2024-01-01",7,4.6012388000000001E-2,4.2415388000000005E-2,4.3505388000000006E-2,3.5875388000000001E-2,230.05787086944318,7.79,14.39,22.728750997333616,19.365093823500001,20.992672556714886,6.4000000000000003E-3]
["2025-01-01",8,4.7102388000000002E-2,4.2742387999999999E-2,4.6230388000000004E-2,3.6420387999999998E-2,253.4664632918666,7.98,14.82,23.086007543497367,19.549149410249999,21.322640960752501,6.4999999999999997E-3]
["2026-01-01",9,4.6775388000000001E-2,4.2415388000000005E-2,4.7756387999999997E-2,3.6747387999999999E-2,273.5648242590168,7.94,15.23,23.35222117036588,19.7017459395,21.568520529746053,6.7000000000000002E-3]
["2027-01-01",10,4.6884388000000006E-2,4.2742387999999999E-2,4.5031388000000006E-2,3.7074388E-2,275.01694322098797,7.87,15.73,23.730018458849877,19.85467511025,21.917460723199259,6.7999999999999996E-3]
["2028-01-01",11,4.6012388000000001E-2,4.2415388000000005E-2,4.6012388000000001E-2,3.7183387999999998E-2,278.4508099801443,7.82,16.2,23.967846685319291,19.978383853499995,22.137123039162077,6.8999999999999999E-3]
["2029-01-01",12,4.7211388E-2,4.3941388000000005E-2,4.6775388000000001E-2,3.8055388000000002E-2,280.96298950340844,7.97,16.66,24.272666210879692,20.115462104999999,22.418659692440272,7.0000000000000001E-3]
["2030-01-01",13,4.6993388000000004E-2,4.1761388000000003E-2,5.2443388000000007E-2,3.7510387999999999E-2,283.50031909421881,7.98,16.68,24.513053431368913,20.249254142249999,22.640685540105242,7.1999999999999998E-3]
["2031-01-01",14,4.8628388000000002E-2,4.3396388000000001E-2,5.4841388000000005E-2,3.9145388000000003E-2,286.19593661378053,7.99,16.7,24.833220722194341,20.38753243939934,22.936397658226348,7.3000000000000001E-3]
["2032-01-01",15,4.9391388000000001E-2,4.4159388000000001E-2,5.6258387999999999E-2,4.0017388000000008E-2,288.8212580313305,7.99,16.72,25.157569748045212,20.526755012684891,23.235972100067677,7.4999999999999997E-3]
["2033-01-01",16,5.0154388000000001E-2,4.4922388000000001E-2,5.7675388000000008E-2,4.0998388000000004E-2,291.6048357866718,8,16.739999999999998,25.486155126955047,20.666928310388407,23.539459311801728,7.6E-3]
["2034-01-01",17,5.0917388000000001E-2,4.5794388000000005E-2,5.909238800000001E-2,4.1870388000000001E-2,294.31809454029883,8.01,16.760000000000002,25.819032190328628,20.808058824825739,23.846910398483185,7.7000000000000002E-3]
["2035-01-01",18,5.1680388000000008E-2,4.6557388000000005E-2,6.0618388000000009E-2,4.2742387999999999E-2,297.17702645207447,8,16.78,26.156256992259408,20.950153092647522,24.15837713265465,7.9000000000000008E-3]
["2036-01-01",19,5.2552387999999998E-2,4.7429388000000003E-2,6.2144388000000002E-2,4.3723388000000002E-2,299.97207116063595,8.01,16.8,26.497886318968614,21.093217695141934,24.473911963064765,8.0000000000000002E-3]
["2037-01-01",20,5.3315387999999998E-2,4.8301388000000001E-2,6.3670388000000008E-2,4.4704388000000005E-2,302.91996494633599,8.02,16.809999999999999,26.843977698367635,21.237259258539513,24.793568023500189,8.2000000000000007E-3]
["2038-01-01",21,5.4187388000000003E-2,4.9173388000000005E-2,6.5305388000000006E-2,4.5685388E-2,305.80545637867681,8.02,16.829999999999998,27.194589409745305,21.382284454320065,25.117399141732967,8.3000000000000001E-3]
["2039-01-01",22,5.4950388000000003E-2,5.0045388000000003E-2,6.6940388000000003E-2,4.6666388000000003E-2,308.84530652142689,8.02,16.850000000000001,27.549780493581725,21.528299999521657,25.445459848584715,8.5000000000000006E-3]
["2040-01-01",23,5.5931387999999999E-2,5.0917388000000001E-2,6.8684388000000013E-2,4.7756387999999997E-2,311.82428914116042,8.0299999999999994,16.87,27.909610761490242,21.67531265705173,25.777805387109233,8.6E-3]
["2041-01-01",24,5.6694388000000005E-2,5.1789387999999999E-2,7.0428387999999995E-2,4.8846387999999998E-2,314.9591909192784,8.0299999999999994,16.89,28.274140806289296,21.823329236000333,26.114491721895025,8.8000000000000005E-3]
["2042-01-01",25,5.7566388000000003E-2,5.2770388000000001E-2,7.2172388000000004E-2,4.9936388000000005E-2,318.03481166756825,8.0299999999999994,16.91,28.643432012205817,21.972356591955492,26.455575548489342,8.9999999999999993E-3]
["2043-01-01",26,5.8438388000000001E-2,5.3642387999999999E-2,7.4025387999999998E-2,5.1026388000000006E-2,321.26796454736075,8.0299999999999994,16.93,29.017546565211877,22.122401627320738,26.801114302945287,9.1000000000000004E-3]
["2044-01-01",27,5.9419388000000004E-2,5.4623388000000002E-2,7.5878388000000005E-2,5.2225388000000005E-2,324.44347629234574,8.0299999999999994,16.95,29.396547463496368,22.273471291634795,27.151166171493649,9.2999999999999992E-3]
["2045-01-01",28,6.0291388000000001E-2,5.5604388000000005E-2,7.7840387999999996E-2,5.3315387999999998E-2,327.77818743510613,12.916271920869068,16.97,29.780498528073441,22.425572581893469,27.505790100341045,9.4999999999999998E-3]
["2046-01-01"]

{"sheet":"LEI High Avoided Costs Com","index":3,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,4.2700269687714468E-2,3.8786727606071741E-2,3.6127596301283385E-2,3.0132596301283388E-2,223.12,5.31,11.41,17.094657936000001,15.352992653999999,18.747890056063003,5.7000000000000002E-3,null,6.5,8]
["2019-01-01",2,4.2068694856358266E-2,3.8689694856358266E-2,3.7599694856358265E-2,3.1059694856358268E-2,231.15600000000001,6.12,11.55,17.52292362,15.544442813999998,19.137366088923919,5.7999999999999996E-3]
["2020-01-01",3,4.3016851388900219E-2,3.920185138890022E-2,3.9637851388900219E-2,3.1244851388900222E-2,211.40419686429237,6.27,11.81,17.876106126750003,15.673038707250003,19.507647957074688,6.0000000000000001E-3]
["2021-01-01",4,4.3711288016081019E-2,4.0114288016081023E-2,4.0986288016081028E-2,3.2920288016081024E-2,196.01021302414375,6.49,12.16,18.272570652750002,15.887018628749997,19.885348423891362,6.1000000000000004E-3]
["2022-01-01",5,4.5840307871260734E-2,4.1698307871260734E-2,4.2788307871260728E-2,3.4068307871260729E-2,198.13743633124221,6.64,12.5,18.69515463075,16.056114807,20.278341957393671,6.1999999999999998E-3]
["2023-01-01",6,4.6339388000000002E-2,4.2415388000000005E-2,4.5140388000000004E-2,3.5548388000000007E-2,209.92705790624086,6.79,12.94,19.003308356250002,16.181857235249996,20.635576749333829,6.3E-3]
["2024-01-01",7,4.6012388000000001E-2,4.2415388000000005E-2,4.3505388000000006E-2,3.5875388000000001E-2,230.05787086944318,6.69,13.24,19.289497495500001,16.335093823499999,20.992672556714886,6.4000000000000003E-3]
["2025-01-01",8,4.7102388000000002E-2,4.2742387999999999E-2,4.6230388000000004E-2,3.6420387999999998E-2,253.4664632918666,6.88,13.63,19.627561367249996,16.519149410249998,21.322640960752501,6.4999999999999997E-3]
["2026-01-01",9,4.6775388000000001E-2,4.2415388000000005E-2,4.7756387999999997E-2,3.6747387999999999E-2,273.5648242590168,6.82,14.01,19.885687229999998,16.671745939499999,21.568520529746053,6.7000000000000002E-3]
["2027-01-01",10,4.6884388000000006E-2,4.2742387999999999E-2,4.5031388000000006E-2,3.7074388E-2,275.01694322098797,6.76,14.47,20.2232710575,16.824675110249999,21.917460723199259,6.7999999999999996E-3]
["2028-01-01",11,4.6012388000000001E-2,4.2415388000000005E-2,4.6012388000000001E-2,3.7183387999999998E-2,278.4508099801443,6.74,14.91,20.422293147000001,16.948383853499994,22.137123039162077,6.8999999999999999E-3]
["2029-01-01",12,4.7211388E-2,4.3941388000000005E-2,4.6775388000000001E-2,3.8055388000000002E-2,280.96298950340844,6.89,15.32,20.688044540249997,17.085462104999998,22.418659692440272,7.0000000000000001E-3]
["2030-01-01",13,4.6993388000000004E-2,4.1761388000000003E-2,5.2443388000000007E-2,3.7510387999999999E-2,283.50031909421881,6.89,15.34,20.925075256499998,17.219254142249998,22.640685540105242,7.1999999999999998E-3]
["2031-01-01",14,4.8628388000000002E-2,4.3396388000000001E-2,5.4841388000000005E-2,3.9145388000000003E-2,286.19593661378053,6.9,15.36,21.210639685587648,17.357532439399339,22.936397658226348,7.3000000000000001E-3]
["2032-01-01",15,4.9391388000000001E-2,4.4159388000000001E-2,5.6258387999999999E-2,4.0017388000000008E-2,288.8212580313305,6.9,15.38,21.500101211443674,17.49675501268489,23.235972100067677,7.4999999999999997E-3]
["2033-01-01",16,5.0154388000000001E-2,4.4922388000000001E-2,5.7675388000000008E-2,4.0998388000000004E-2,291.6048357866718,6.91,15.4,21.793513017734092,17.636928310388406,23.539459311801728,7.6E-3]
["2034-01-01",17,5.0917388000000001E-2,4.5794388000000005E-2,5.909238800000001E-2,4.1870388000000001E-2,294.31809454029883,6.91,15.42,22.090929013922221,17.778058824825738,23.846910398483185,7.7000000000000002E-3]
["2035-01-01",18,5.1680388000000008E-2,4.6557388000000005E-2,6.0618388000000009E-2,4.2742387999999999E-2,297.17702645207447,6.92,15.43,22.392403845173636,17.920153092647521,24.15837713265465,7.9000000000000008E-3]
["2036-01-01",19,5.2552387999999998E-2,4.7429388000000003E-2,6.2144388000000002E-2,4.3723388000000002E-2,299.97207116063595,6.93,15.45,22.697992902396301,18.063217695141933,24.473911963064765,8.0000000000000002E-3]
["2037-01-01",20,5.3315387999999998E-2,4.8301388000000001E-2,6.3670388000000008E-2,4.4704388000000005E-2,302.91996494633599,6.92,15.47,23.007752332417702,18.207259258539512,24.793568023500189,8.2000000000000007E-3]
["2038-01-01",21,5.4187388000000003E-2,4.9173388000000005E-2,6.5305388000000006E-2,4.5685388E-2,305.80545637867681,6.93,15.49,23.321739048300888,18.352284454320063,25.117399141732967,8.3000000000000001E-3]
["2039-01-01",22,5.4950388000000003E-2,5.0045388000000003E-2,6.6940388000000003E-2,4.6666388000000003E-2,308.84530652142689,6.94,15.51,23.640010739801276,18.498299999521656,25.445459848584715,8.5000000000000006E-3]
["2040-01-01",23,5.5931387999999999E-2,5.0917388000000001E-2,6.8684388000000013E-2,4.7756387999999997E-2,311.82428914116042,6.95,15.52,23.962625883966183,18.645312657051729,25.777805387109233,8.6E-3]
["2041-01-01",24,5.6694388000000005E-2,5.1789387999999999E-2,7.0428387999999995E-2,4.8846387999999998E-2,314.9591909192784,6.94,15.54,24.289643755878981,18.793329236000332,26.114491721895025,8.8000000000000005E-3]
["2042-01-01",25,5.7566388000000003E-2,5.2770388000000001E-2,7.2172388000000004E-2,4.9936388000000005E-2,318.03481166756825,6.95,15.56,24.621124439549895,18.942356591955491,26.455575548489342,8.9999999999999993E-3]
["2043-01-01",26,5.8438388000000001E-2,5.3642387999999999E-2,7.4025387999999998E-2,5.1026388000000006E-2,321.26796454736075,6.95,15.58,24.957128838955438,19.092401627320736,26.801114302945287,9.1000000000000004E-3]
["2044-01-01",27,5.9419388000000004E-2,5.4623388000000002E-2,7.5878388000000005E-2,5.2225388000000005E-2,324.44347629234574,6.95,15.6,25.297718689228468,19.243471291634794,27.151166171493649,9.2999999999999992E-3]
["2045-01-01",28,6.0291388000000001E-2,5.5604388000000005E-2,7.7840387999999996E-2,5.3315387999999998E-2,327.77818743510613,11.620395912957253,15.62,25.642956568000994,19.395572581893468,27.505790100341045,9.4999999999999998E-3]
["2046-01-01"]

{"sheet":"AESC 2016 Avoided Costs Com","index":4,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,4.9599999999999998E-2,4.2200000000000001E-2,3.2099999999999997E-2,2.46E-2,232.7,5.18,12.14,12.01,9.89,18.309999999999999,5.4000000000000003E-3,null,2.4300000000000002,8]
["2019-01-01",2,5.1799999999999999E-2,4.53E-2,3.7900000000000003E-2,3.0300000000000001E-2,183.51,6.64,13.84,13.71,11.5,19.89,5.4000000000000003E-3]
["2020-01-01",3,5.6599999999999998E-2,4.8300000000000003E-2,4.6800000000000001E-2,3.4599999999999999E-2,209.18,7.07,15.5,15.34,13.02,21.74,5.4999999999999997E-3]
["2021-01-01",4,6.1400000000000003E-2,5.2999999999999999E-2,4.9700000000000001E-2,3.7999999999999999E-2,223.13,7.62,17.13,16.97,14.54,23.58,5.5999999999999999E-3]
["2022-01-01",5,6.2399999999999997E-2,5.3699999999999998E-2,5.1299999999999998E-2,3.9399999999999998E-2,223.8,7.56,18.760000000000002,18.61,15.97,23.99,5.7000000000000002E-3]
["2023-01-01",6,6.6400000000000001E-2,5.7200000000000001E-2,5.5399999999999998E-2,4.36E-2,222.07999999999998,7.9,20.28,20.09,17.28,25.53,5.7999999999999996E-3]
["2024-01-01",7,6.93E-2,5.9700000000000003E-2,5.8099999999999999E-2,4.7199999999999999E-2,228.244,8.2200000000000006,20.56,20.350000000000001,17.399999999999999,26.64,6.0000000000000001E-3]
["2025-01-01",8,7.1599999999999997E-2,6.2199999999999998E-2,6.2799999999999995E-2,4.9399999999999999E-2,240.846,8.34,21.04,20.83,17.71,27.52,6.1000000000000004E-3]
["2026-01-01",9,7.1499999999999994E-2,6.2E-2,6.4399999999999999E-2,5.0200000000000002E-2,253.673,8.17,21.63,21.42,18.2,27.49,6.1999999999999998E-3]
["2027-01-01",10,7.2599999999999998E-2,6.2899999999999998E-2,6.5000000000000002E-2,5.0999999999999997E-2,266.15099999999995,8.1,22.13,21.92,18.489999999999998,27.9,6.3E-3]
["2028-01-01",11,7.3999999999999996E-2,6.4199999999999993E-2,6.9199999999999998E-2,5.33E-2,278.95400000000001,8.14,22.46,22.24,18.73,28.45,6.4000000000000003E-3]
["2029-01-01",12,7.5700000000000003E-2,6.6000000000000003E-2,7.2099999999999997E-2,5.5100000000000003E-2,292.49400000000003,8.19,22.93,22.7,19.04,29.09,6.4999999999999997E-3]
["2030-01-01",13,7.7399999999999997E-2,6.8400000000000002E-2,7.4099999999999999E-2,5.6599999999999998E-2,310.07299999999998,8.1999999999999993,23.27,23.04,19.27,29.74,6.7000000000000002E-3]
["2031-01-01",14,7.7799999999999994E-2,6.9500000000000006E-2,8.0100000000000005E-2,5.8200000000000002E-2,319.28899999999999,8.15,24.04,23.81,20.010000000000002,29.9,6.7999999999999996E-3]
["2032-01-01",15,7.9100000000000004E-2,7.1099999999999997E-2,8.3599999999999994E-2,0.06,321.64300000000003,8.2100000000000009,24.64,24.4,20.46,30.41,6.8999999999999999E-3]
["2033-01-01",16,8.0500000000000002E-2,7.2700000000000001E-2,8.7300000000000003E-2,6.1800000000000001E-2,324.04700000000003,8.27,25.26,25.01,20.92,30.93,7.0000000000000001E-3]
["2034-01-01",17,8.1799999999999998E-2,7.4399999999999994E-2,9.1200000000000003E-2,6.3600000000000004E-2,326.476,8.33,25.9,25.64,21.38,31.45,7.1999999999999998E-3]
["2035-01-01",18,8.3199999999999996E-2,7.6100000000000001E-2,9.5299999999999996E-2,6.5600000000000006E-2,328.95600000000002,8.4,26.55,26.28,21.86,31.98,7.3000000000000001E-3]
["2036-01-01",19,8.4599999999999995E-2,7.7799999999999994E-2,9.9500000000000005E-2,6.7500000000000004E-2,331.47300000000001,8.4600000000000009,27.21,26.93,22.35,32.53,7.4999999999999997E-3]
["2037-01-01",20,8.6099999999999996E-2,7.9600000000000004E-2,0.104,6.9599999999999995E-2,334.04100000000005,8.52,27.9,27.61,22.84,33.08,7.6E-3]
["2038-01-01",21,8.7499999999999994E-2,8.1500000000000003E-2,0.1086,7.17E-2,336.64600000000002,8.59,28.6,28.29,23.34,33.64,7.7000000000000002E-3]
["2039-01-01",22,8.8999999999999996E-2,8.3299999999999999E-2,0.1134,7.3800000000000004E-2,339.28899999999999,8.65,29.31,29,23.86,34.21,7.9000000000000008E-3]
["2040-01-01",23,9.0499999999999997E-2,8.5300000000000001E-2,0.11849999999999999,7.6100000000000001E-2,341.976,8.7200000000000006,30.05,29.72,24.38,34.79,8.0000000000000002E-3]
["2041-01-01",24,9.2100000000000001E-2,8.72E-2,0.1237,7.8399999999999997E-2,344.70799999999997,8.7799999999999994,30.8,30.47,24.92,35.380000000000003,8.2000000000000007E-3]
["2042-01-01",25,9.3600000000000003E-2,8.9200000000000002E-2,0.12920000000000001,8.0699999999999994E-2,347.48500000000001,8.85,31.58,31.23,25.46,35.979999999999997,8.3000000000000001E-3]
["2043-01-01",26,9.5200000000000007E-2,9.1300000000000006E-2,0.13500000000000001,8.3199999999999996E-2,350.30899999999997,8.91,32.369999999999997,32.01,26.01,36.590000000000003,8.5000000000000006E-3]
["2044-01-01",27,9.6799999999999997E-2,9.3399999999999997E-2,0.14099999999999999,8.5699999999999998E-2,353.18,8.98,33.18,32.799999999999997,26.58,37.21,8.6E-3]
["2045-01-01",28,9.8500000000000004E-2,9.5500000000000002E-2,0.14729999999999999,8.8300000000000003E-2,356.09900000000005,9.0500000000000007,34.01,33.619999999999997,27.16,37.85,8.8000000000000005E-3]
["2046-01-01",29,0.1002,9.7699999999999995E-2,0.15379999999999999,9.0999999999999998E-2,359.06700000000001,9.1199999999999992,34.869999999999997,34.46,27.75,38.49,8.9999999999999993E-3]

{"sheet":"AESC 2016 Avoided Costs Res","index":5,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["EffectiveDate","Year","Electric+DripeSeasonalWinterOnPeak","Electric+DripeSeasonalWinterOffPeak","Electric+DripeSeasonalSummerOnPeak","Electric+DripeSeasonalSummerOffPeak","Capacity+T&D","NaturalGasCommercial","HeatingOilCommercial","KeroseneCommercial","PropaneCommercial","WoodGreenwood","WaterCommercial",null,"DefaultDiscountRate","DefaultGenerationMarkUp"]
["2018-01-01",1,4.9599999999999998E-2,4.2200000000000001E-2,3.2099999999999997E-2,2.46E-2,232.7,6.02,13.07,14.26,12.92,18.309999999999999,5.4000000000000003E-3,null,2.4300000000000002,8]
["2019-01-01",2,5.1799999999999999E-2,4.53E-2,3.7900000000000003E-2,3.0300000000000001E-2,183.51,7.88,14.86,16.21,14.53,19.89,5.4000000000000003E-3]
["2020-01-01",3,5.6599999999999998E-2,4.8300000000000003E-2,4.6800000000000001E-2,3.4599999999999999E-2,209.18,8.31,16.62,18.13,16.05,21.74,5.4999999999999997E-3]
["2021-01-01",4,6.1400000000000003E-2,5.2999999999999999E-2,4.9700000000000001E-2,3.7999999999999999E-2,223.13,8.86,18.329999999999998,20,17.57,23.58,5.5999999999999999E-3]
["2022-01-01",5,6.2399999999999997E-2,5.3699999999999998E-2,5.1299999999999998E-2,3.9399999999999998E-2,223.8,8.81,20.03,21.85,19,23.99,5.7000000000000002E-3]
["2023-01-01",6,6.6400000000000001E-2,5.7200000000000001E-2,5.5399999999999998E-2,4.36E-2,222.07999999999998,9.17,21.66,23.62,20.309999999999999,25.53,5.7999999999999996E-3]
["2024-01-01",7,6.93E-2,5.9700000000000003E-2,5.8099999999999999E-2,4.7199999999999999E-2,228.244,9.49,21.98,23.98,20.43,26.64,6.0000000000000001E-3]
["2025-01-01",8,7.1599999999999997E-2,6.2199999999999998E-2,6.2799999999999995E-2,4.9399999999999999E-2,240.846,9.61,22.46,24.5,20.74,27.52,6.1000000000000004E-3]
["2026-01-01",9,7.1499999999999994E-2,6.2E-2,6.4399999999999999E-2,5.0200000000000002E-2,253.673,9.4499999999999993,23.06,25.16,21.23,27.49,6.1999999999999998E-3]
["2027-01-01",10,7.2599999999999998E-2,6.2899999999999998E-2,6.5000000000000002E-2,5.0999999999999997E-2,266.15099999999995,9.3800000000000008,23.57,25.72,21.52,27.9,6.3E-3]
["2028-01-01",11,7.3999999999999996E-2,6.4199999999999993E-2,6.9199999999999998E-2,5.33E-2,278.95400000000001,9.42,23.93,26.1,21.76,28.45,6.4000000000000003E-3]
["2029-01-01",12,7.5700000000000003E-2,6.6000000000000003E-2,7.2099999999999997E-2,5.5100000000000003E-2,292.49400000000003,9.48,24.41,26.63,22.07,29.09,6.4999999999999997E-3]
["2030-01-01",13,7.7399999999999997E-2,6.8400000000000002E-2,7.4099999999999999E-2,5.6599999999999998E-2,310.07299999999998,9.48,24.75,27,22.3,29.74,6.7000000000000002E-3]
["2031-01-01",14,7.7799999999999994E-2,6.9500000000000006E-2,8.0100000000000005E-2,5.8200000000000002E-2,319.28899999999999,9.43,25.57,27.89,23.04,29.9,6.7999999999999996E-3]
["2032-01-01",15,7.9100000000000004E-2,7.1099999999999997E-2,8.3599999999999994E-2,0.06,321.64300000000003,9.5,26.2,28.58,23.49,30.41,6.8999999999999999E-3]
["2033-01-01",16,8.0500000000000002E-2,7.2700000000000001E-2,8.7300000000000003E-2,6.1800000000000001E-2,324.04700000000003,9.56,26.85,29.29,23.95,30.93,7.0000000000000001E-3]
["2034-01-01",17,8.1799999999999998E-2,7.4399999999999994E-2,9.1200000000000003E-2,6.3600000000000004E-2,326.476,9.6300000000000008,27.51,30.01,24.41,31.45,7.1999999999999998E-3]
["2035-01-01",18,8.3199999999999996E-2,7.6100000000000001E-2,9.5299999999999996E-2,6.5600000000000006E-2,328.95600000000002,9.69,28.19,30.75,24.89,31.98,7.3000000000000001E-3]
["2036-01-01",19,8.4599999999999995E-2,7.7799999999999994E-2,9.9500000000000005E-2,6.7500000000000004E-2,331.47300000000001,9.76,28.89,31.51,25.38,32.53,7.4999999999999997E-3]
["2037-01-01",20,8.6099999999999996E-2,7.9600000000000004E-2,0.104,6.9599999999999995E-2,334.04100000000005,9.82,29.6,32.29,25.87,33.08,7.6E-3]
["2038-01-01",21,8.7499999999999994E-2,8.1500000000000003E-2,0.1086,7.17E-2,336.64600000000002,9.89,30.33,33.090000000000003,26.37,33.64,7.7000000000000002E-3]
["2039-01-01",22,8.8999999999999996E-2,8.3299999999999999E-2,0.1134,7.3800000000000004E-2,339.28899999999999,9.9600000000000009,31.08,33.909999999999997,26.89,34.21,7.9000000000000008E-3]
["2040-01-01",23,9.0499999999999997E-2,8.5300000000000001E-2,0.11849999999999999,7.6100000000000001E-2,341.976,10.029999999999999,31.85,34.74,27.41,34.79,8.0000000000000002E-3]
["2041-01-01",24,9.2100000000000001E-2,8.72E-2,0.1237,7.8399999999999997E-2,344.70799999999997,10.1,32.64,35.6,27.95,35.380000000000003,8.2000000000000007E-3]
["2042-01-01",25,9.3600000000000003E-2,8.9200000000000002E-2,0.12920000000000001,8.0699999999999994E-2,347.48500000000001,10.16,33.44,36.479999999999997,28.49,35.979999999999997,8.3000000000000001E-3]
["2043-01-01",26,9.5200000000000007E-2,9.1300000000000006E-2,0.13500000000000001,8.3199999999999996E-2,350.30899999999997,10.23,34.270000000000003,37.380000000000003,29.04,36.590000000000003,8.5000000000000006E-3]
["2044-01-01",27,9.6799999999999997E-2,9.3399999999999997E-2,0.14099999999999999,8.5699999999999998E-2,353.18,10.3,35.11,38.299999999999997,29.61,37.21,8.6E-3]
["2045-01-01",28,9.8500000000000004E-2,9.5500000000000002E-2,0.14729999999999999,8.8300000000000003E-2,356.09900000000005,10.37,35.979999999999997,39.25,30.19,37.85,8.8000000000000005E-3]
["2046-01-01",29,0.1002,9.7699999999999995E-2,0.15379999999999999,9.0999999999999998E-2,359.06700000000001,10.44,36.869999999999997,40.22,30.78,38.49,8.9999999999999993E-3]